Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.1% first-year return on $195k initial cash invested.
-14.1%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$4,533
Rent
-$2,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,533 income − $6,827 expenses = $2,294 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,440
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,533
Total Expenses
$6,827
Mortgage P&I
94%
$4,246
Property Taxes
14%
$614
Home Insurance
7%
$301
HOA
3%
$125
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499